PAO GK "TNS energo" Financial Statements (TNSE)
|
|
|
|
Report date
|
|
|
29.04.2022 |
02.05.2024 |
02.05.2024 |
30.04.2025 |
17.04.2026 |
|
17.04.2026 |
|
Currency
|
|
|
RUB |
RUB |
RUB |
RUB |
RUB |
|
RUB |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
Annual report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
256.6 |
265.0 |
282.2 |
307.9 |
347.8 |
|
347.8 |
|
Operating Income, bln rub |
|
|
7.90 |
10.2 |
11.6 |
13.1 |
24.8 |
|
24.8 |
|
EBITDA, bln rub |
? |
|
8.71 |
10.8 |
12.1 |
13.8 |
25.7 |
|
25.7 |
|
Net profit, bln rub |
? |
|
3.39 |
5.00 |
9.37 |
10.6 |
19.2 |
|
19.2 |
|
|
OCF, bln rub |
? |
|
5.75 |
8.83 |
13.2 |
9.81 |
13.2 |
|
13.2 |
|
CAPEX, bln rub |
? |
|
1.23 |
1.04 |
1.46 |
1.86 |
3.36 |
|
3.36 |
|
FCF, bln rub |
? |
|
4.80 |
8.29 |
13.1 |
12.1 |
15.6 |
|
15.6 |
|
|
Ordinary share dividend yield, %
|
|
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
0 |
|
Dividend payout ratio, %
|
|
|
0% |
0% |
0% |
0% |
0% |
|
0 |
|
|
OPEX, bln rub |
|
|
278.3 |
284.0 |
300.8 |
328.7 |
371.0 |
|
371.0 |
|
Amortization, bln rub |
|
|
|
0.6 |
0.5 |
0.7 |
0.9 |
|
0.9 |
|
Employment expenses, bln rub |
|
|
5.70 |
6.22 |
7.28 |
8.63 |
9.56 |
|
9.56 |
|
Interest expenses, bln rub |
|
|
3.26 |
3.29 |
2.26 |
1.23 |
0.098 |
|
0.098 |
|
|
Assets, bln rub |
|
|
74.3 |
73.7 |
75.4 |
81.5 |
104.0 |
|
104.0 |
|
Net Assets, bln rub |
? |
|
0.324 |
2.10 |
9.00 |
20.6 |
39.6 |
|
39.6 |
|
Debt, bln rub |
|
|
0.022 |
12.6 |
7.31 |
1.04 |
0.254 |
|
0.254 |
|
Cash, bln rub |
|
|
2.64 |
3.39 |
9.28 |
17.6 |
32.2 |
|
32.2 |
|
Net debt, bln rub |
|
|
-2.62 |
9.19 |
-1.97 |
-16.6 |
-31.9 |
|
-31.9 |
|
|
Ordinary share price, rub |
|
|
910.0 |
600.0 |
3 365 |
2 315 |
3 625 |
|
3 820 |
|
Number of ordinary shares, mln |
|
|
13.7 |
13.7 |
13.7 |
13.7 |
13.7 |
|
13.7 |
|
|
Market cap, bln rub |
|
|
12.4 |
8.20 |
46.0 |
31.6 |
49.5 |
|
52.2 |
|
EV, bln rub |
? |
|
9.82 |
17.4 |
44.0 |
15.1 |
17.7 |
|
20.3 |
|
Book value, bln rub |
|
|
-20.0 |
-17.4 |
-11.6 |
-0.02 |
19.0 |
|
19.0 |
|
|
EPS, rub |
? |
|
248.0 |
365.8 |
685.5 |
777.7 |
1 402 |
|
1 402 |
|
FCF/share, rub |
|
|
351.2 |
606.5 |
958.4 |
881.6 |
1 144 |
|
1 144 |
|
BV/share, rub |
|
|
-1 462 |
-1 272 |
-848.3 |
-1.39 |
1 387 |
|
1 387 |
|
|
EBITDA margin, % |
? |
|
3.4% |
4.1% |
4.3% |
4.5% |
7.4% |
|
7.4% |
|
Net margin, % |
? |
|
1.3% |
1.9% |
3.3% |
3.5% |
5.5% |
|
5.5% |
|
FCF yield, % |
? |
|
38.6% |
101.1% |
28.5% |
38.1% |
31.5% |
|
29.9% |
|
ROE, % |
? |
|
1 046.3% |
238.1% |
104.1% |
51.7% |
48.4% |
|
48.4% |
|
ROA, % |
? |
|
4.6% |
6.8% |
12.4% |
13.0% |
18.4% |
|
18.4% |
|
|
P/E |
? |
|
3.67 |
1.64 |
4.91 |
2.98 |
2.59 |
|
2.73 |
|
P/FCF |
|
|
2.59 |
0.99 |
3.51 |
2.63 |
3.17 |
|
3.34 |
|
P/S |
? |
|
0.05 |
0.03 |
0.16 |
0.10 |
0.14 |
|
0.15 |
|
P/BV |
? |
|
-0.62 |
-0.47 |
-3.97 |
-1 665 |
2.61 |
|
2.75 |
|
EV/EBITDA |
? |
|
1.13 |
1.61 |
3.65 |
1.10 |
0.69 |
|
0.79 |
|
Debt/EBITDA |
|
|
-0.30 |
0.85 |
-0.16 |
-1.20 |
-1.24 |
|
-1.24 |
|
|
Employees, people |
|
|
|
|
|
187 |
|
|
|
|
Labour productivity, mln rub/person/year |
|
|
|
|
|
1 647 |
|
|
|
|
Expenses per employee, thousand rub |
|
|
|
|
|
46 166 |
|
|
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
0% |
0% |
1% |
1% |
1% |
|
1% |
|
| PAO GK "TNS energo" shareholders |
